[AHEALTH] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -9.73%
YoY- -28.78%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 560,256 523,708 425,436 416,504 371,288 310,136 281,112 12.17%
PBT 47,520 50,488 48,788 49,308 46,404 35,392 23,724 12.26%
Tax -13,736 -12,616 -12,252 -23,960 -9,944 -7,720 -6,624 12.91%
NP 33,784 37,872 36,536 25,348 36,460 27,672 17,100 12.01%
-
NP to SH 33,784 37,872 36,452 25,280 35,496 26,816 16,916 12.21%
-
Tax Rate 28.91% 24.99% 25.11% 48.59% 21.43% 21.81% 27.92% -
Total Cost 526,472 485,836 388,900 391,156 334,828 282,464 264,012 12.18%
-
Net Worth 268,264 244,601 225,949 205,353 190,200 169,474 146,965 10.54%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 268,264 244,601 225,949 205,353 190,200 169,474 146,965 10.54%
NOSH 117,146 93,717 93,755 93,768 93,694 74,988 74,982 7.71%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.03% 7.23% 8.59% 6.09% 9.82% 8.92% 6.08% -
ROE 12.59% 15.48% 16.13% 12.31% 18.66% 15.82% 11.51% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 478.25 558.82 453.77 444.18 396.27 413.58 374.90 4.13%
EPS 28.84 40.28 38.88 26.96 37.88 35.76 22.56 4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.61 2.41 2.19 2.03 2.26 1.96 2.62%
Adjusted Per Share Value based on latest NOSH - 93,768
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 77.80 72.73 59.08 57.84 51.56 43.07 39.04 12.17%
EPS 4.69 5.26 5.06 3.51 4.93 3.72 2.35 12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3725 0.3397 0.3138 0.2852 0.2641 0.2354 0.2041 10.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.90 4.60 4.27 2.94 2.90 2.81 1.24 -
P/RPS 0.82 0.82 0.94 0.66 0.73 0.68 0.33 16.37%
P/EPS 13.52 11.38 10.98 10.91 7.65 7.86 5.50 16.16%
EY 7.39 8.79 9.11 9.17 13.06 12.73 18.19 -13.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.76 1.77 1.34 1.43 1.24 0.63 17.98%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 21/05/14 22/05/13 23/05/12 19/05/11 19/05/10 20/05/09 -
Price 3.95 4.80 4.37 2.78 3.00 3.20 1.38 -
P/RPS 0.83 0.86 0.96 0.63 0.76 0.77 0.37 14.40%
P/EPS 13.70 11.88 11.24 10.31 7.92 8.95 6.12 14.36%
EY 7.30 8.42 8.90 9.70 12.63 11.18 16.35 -12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.84 1.81 1.27 1.48 1.42 0.70 16.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment